Report
    Account Number             Security Number (Full)                   Coupon Rate                Shares/Par    Accrued Income Gross  Request Date
    -------------------------  -------------------------------  -------------------  ------------------------  ----------------------  ---------------
N/A SUB-COHORT                                      
    60X8010                    601000115 06/02/2009                     0.000000000          295,700,000.0000                    0.00  12/31/2008     
    60X8010                    601000215 06/02/2009                     0.000000000          248,400,000.0000                    0.00  12/31/2008     
    60X8010                    601000314 06/02/2009                     0.000000000          284,600,000.0000                    0.00  12/31/2008     
    60X8010                    601000415 06/02/2009                     0.000000000          284,600,000.0000                    0.00  12/31/2008     
    60X8010                    601000515 06/02/2009                     0.000000000          268,100,000.0000                    0.00  12/31/2008     
    60X8010                    601000613 06/02/2009                     0.000000000          301,300,000.0000                    0.00  12/31/2008     
    60X8010                    601000715 06/02/2009                     0.000000000          297,100,000.0000                    0.00  12/31/2008     
    60X8010                    601000815 06/02/2009                     0.000000000          277,400,000.0000                    0.00  12/31/2008     
    60X8010                    601000915 06/02/2009                     0.000000000          300,400,000.0000                    0.00  12/31/2008     
    60X8010                    601001015 06/02/2009                     0.000000000          297,500,000.0000                    0.00  12/31/2008     
    60X8010                    601001114 06/02/2010                     0.000000000          289,000,000.0000                    0.00  12/31/2008     
    60X8010                    601001115 06/02/2009                     0.000000000          252,200,000.0000                    0.00  12/31/2008     
    60X8010                    601001214 06/02/2009                     0.000000000          286,400,000.0000                    0.00  12/31/2008     
    60X8010                    601001215 06/02/2010                     0.000000000          307,100,000.0000                    0.00  12/31/2008     
                                                                                     ------------------------  ----------------------
                                                                                           3,989,800,000.0000                    0.00
                                                                                     ========================  ======================
                                                                                           3,989,800,000.0000                    0.00
============================================================================================================================
							TRANSACTIONS
============================================================================================================================                                                                                                                   
    Security Number (Full)           Effective Date   Tran Code                  Shares/Par                  Income  Memo Number
    -------------------------------  ---------------  -----------  ------------------------  ----------------------  -------------
60X8010                  
    INTADJUST                        12/31/2008       INT +                          0.0000          110,408,979.51    486928     
                                                                   ------------------------  ----------------------
                                                                                     0.0000          110,408,979.51
                                                                   ========================  ======================
                                                                                     0.0000          110,408,979.51